(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 12306.00 | 9969.00 | 7634.00 | 7967.10 | 9531.10 |
Sales | | | | | |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 12306.00 | 9969.00 | 7634.00 | 7967.10 | 9531.10 |
Revenue from property development | | | | | |
Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Less: Excise Duty | 1877.00 | 1521.00 | 1165.00 | 1215.30 | |
Net Sales | 10429.00 | 8448.00 | 6470.00 | 6751.80 | 9531.10 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Raw Material Consumed | | | | | |
Opening Raw Materials | | | | | |
Purchases Raw Materials | | | | | |
Closing Raw Materials | | | | | |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 103.00 | 105.00 | 81.00 | 73.20 | 108.70 |
Electricity & Power | 103.00 | 105.00 | 81.00 | 73.20 | 108.70 |
Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Coals etc | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Employee Cost | 7198.00 | 6510.00 | 5040.00 | 4431.90 | 5329.40 |
Salaries, Wages & Bonus | 6752.00 | 5963.00 | 4519.00 | 3840.70 | 4854.90 |
Contributions to EPF & Pension Funds | 316.00 | 316.00 | 206.00 | 147.40 | 194.70 |
Workmen and Staff Welfare Expenses | 90.00 | 87.00 | 56.00 | 49.80 | 76.10 |
Other Employees Cost | 40.00 | 144.00 | 260.00 | 394.00 | 203.70 |
Other Manufacturing Expenses | 112.00 | 107.00 | 88.00 | 80.60 | 101.40 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | 112.00 | 107.00 | 88.00 | 80.60 | 101.40 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
General and Administration Expenses | 565.00 | 546.00 | 552.00 | 484.40 | 521.80 |
Rent , Rates & Taxes | 11.00 | 27.00 | 24.00 | 15.80 | 15.20 |
Insurance | | | | | |
Printing and stationery | 16.00 | 9.00 | 5.00 | 4.10 | 10.60 |
Professional and legal fees | 49.00 | 50.00 | 40.00 | 27.40 | 26.80 |
Traveling and conveyance | 19.00 | 29.00 | 14.00 | 3.30 | 21.30 |
Other Administration | 489.00 | 461.00 | 483.00 | 437.10 | 469.20 |
Selling and Distribution Expenses | 211.00 | 237.00 | 647.00 | 69.90 | 667.10 |
Advertisement & Sales Promotion | 211.00 | 237.00 | 647.00 | 69.90 | 667.10 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | | | | | |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 136.00 | 803.00 | 189.00 | 63.40 | 73.70 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | | | | 0.10 | 0.20 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 136.00 | 803.00 | 189.00 | 63.30 | 73.50 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 8325.00 | 8309.00 | 6597.00 | 5203.40 | 6802.10 |
Operating Profit (Excl OI) | 2105.00 | 139.00 | -127.00 | 1548.40 | 2729.00 |
Other Income | 3116.00 | 2138.00 | 1327.00 | 1495.30 | 1397.30 |
Interest Received | 237.00 | 235.00 | 240.00 | 235.40 | 231.20 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 1.00 | | | 0.90 | 0.10 |
Profits on sale of Investments | | | | | |
Provision Written Back | 4.00 | 8.00 | 23.00 | 50.10 | 24.10 |
Foreign Exchange Gains | | | | | |
Others | 2874.00 | 1895.00 | 1064.00 | 1208.90 | 1141.90 |
Operating Profit | 5220.00 | 2277.00 | 1200.00 | 3043.70 | 4126.30 |
Interest | 93.00 | 77.00 | 68.00 | 74.00 | 89.10 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | | | |
Other Interest | 93.00 | 77.00 | 68.00 | 74.00 | 89.10 |
PBDT | 5127.00 | 2200.00 | 1132.00 | 2969.70 | 4037.20 |
Depreciation | 462.00 | 322.00 | 299.00 | 423.30 | 520.70 |
Profit Before Taxation & Exceptional Items | 4666.00 | 1878.00 | 833.00 | 2546.40 | 3516.50 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 4666.00 | 1878.00 | 833.00 | 2546.40 | 3516.50 |
Provision for Tax | 1036.00 | 251.00 | 125.00 | 404.80 | 793.40 |
Current Income Tax | 338.00 | 200.00 | 3.00 | 447.20 | 648.80 |
Deferred Tax | 700.00 | 45.00 | 113.00 | -38.80 | 144.60 |
Other taxes | -1.00 | 6.00 | 9.00 | -3.60 | 0.00 |
Profit After Tax | 3629.00 | 1627.00 | 708.00 | 2141.60 | 2723.10 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 3629.00 | 1627.00 | 708.00 | 2141.60 | 2723.10 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 13402.00 | 11695.00 | 10974.00 | 10934.90 | 8227.50 |
Appropriations | 17032.00 | 13322.00 | 11683.00 | 13076.50 | 10950.60 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 69.00 | -80.00 | -13.00 | 2102.20 | 15.70 |
Equity Dividend % | | | | | |
Earnings Per Share | 43.00 | 19.00 | 8.00 | 35.00 | 42.00 |
Adjusted EPS | 43.00 | 19.00 | 8.00 | 35.00 | 42.00 |